Frontierby eninvs

Language: EN · RU

← Company

MX_AMX 2023-03-31 Q1 — report review

Status: OK; Currency: MXN; Amounts unit: millions; Forms:

Report published: Not stored for this period — set financial_report_date on the row (EDGAR filingDate, KASE change_date, or manual_catalog).

Full financial report: Link

PDF (local): /home/ubuntu/projects/frontier/data/raw_pdfs/MX_AMX/2023-03-31_Q1_AMX_1Q23.pdf

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

MetricValueEvidence / page extract
Revenue208 926.32Row: revenue (mln MXN, batch apply) · dashboard=208,926.320 mln — [DeepSeek] revenue (mln MXN, batch apply)
Operating profit44 124.96Row: operating_profit (mln MXN, batch apply) · dashboard=44,124.960 mln — [DeepSeek] operating_profit (mln MXN, batch apply)
D&A39 449.9Row: derived: same-row components · dashboard=39,449.900 mln — derived: same-row components
EBITDA83 574.9Row: computed as operating_profit + D&A (D&A not split out in source → 0) · dashboard=83,574.900 mln — computed as operating_profit + D&A (D&A not split out in source → 0)
Net profit30 145.62Row: net_profit (mln MXN, batch apply) · dashboard=30,145.625 mln — [DeepSeek] net_profit (mln MXN, batch apply)
Cash37 728.92Row: cash (mln MXN, batch apply) · dashboard=37,728.918 mln — [DeepSeek] cash (mln MXN, batch apply)
Debt short227 841.24Row: debt_short (mln MXN, batch apply) · dashboard=227,841.243 mln — [DeepSeek] debt_short (mln MXN, batch apply)
Debt long435 128.94Row: debt_long (mln MXN, batch apply) · dashboard=435,128.937 mln — [DeepSeek] debt_long (mln MXN, batch apply)
Net debt625 241.26Components: short debt 227 841.24 + long debt 435 128.94 + other financial liab. 0 + NCI 0 − cash 37 728.92 = net debt 625 241.26.Row: net_debt (mln MXN, batch apply) · dashboard=625,241.262 mln — [DeepSeek] net_debt (mln MXN, batch apply)
Operating CF23 328.37Row: operating_cash_flow (mln MXN, batch apply) · dashboard=23,328.374 mln — [DeepSeek] operating_cash_flow (mln MXN, batch apply)
Investing CF23 328.37Row: investing_cash_flow (mln MXN, batch apply) · dashboard=23,328.374 mln — [DeepSeek] investing_cash_flow (mln MXN, batch apply)
Assets1 593 340.96Row: total_assets (mln MXN, batch apply) · dashboard=1,593,340.964 mln — [DeepSeek] total_assets (mln MXN, batch apply)
Equity345 951.02Row: total_equity (mln MXN, batch apply) · dashboard=345,951.017 mln — [DeepSeek] total_equity (mln MXN, batch apply)

Consistency checks · Failed

Balance sheet identity (A = L + E)TA (1,593,341) ≈ TL (1,247,390) + TE (345,951); residual +0 within 1%.
Net debt formulanet_debt 625,241 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 625,241.
EBITDA = OP + D&AEBITDA (83,575) ≈ OP (44,125) + D&A (39,450) = 83,575.
Net profit vs operating profitNet profit (30,146) sits within a plausible band vs operating profit (44,125).
Cash ≤ total assetsCash (37,729) ≤ total assets (1,593,341).
subtotal_BS_Total current assets other than non-current asseTotal current assets other than non-current assets or disposal groups classified as held for sale or as held for 376,729,097,000 361,003,710,000: Σ detail = 361,003,712,023, reported 361,003,710,000, diff +2,023 (0.0%, 9 lines).
subtotal_BS_Total non-current assets 1,216,611,867,000 1,257Total non-current assets 1,216,611,867,000 1,257,095,634,000: Σ detail = 1,257,095,634,000, reported 1,257,095,634,000, diff +0 (0.0%, 14 lines).
subtotal_BS_Total current liabilities other than liabilitiesTotal current liabilities other than liabilities included in disposal groups classified as held for sale 565,625,042,000 488,876,954,000: Σ detail = 2,163,791,629,000 ≠ reported 488,876,954,000; diff +1,674,914,675,000 (77.4% of scale, 9 lines).
subtotal_P&L_Gross profit 90,872,299,000 85,132,595,000Gross profit 90,872,299,000 85,132,595,000: Σ detail = 85,132,597,023, reported 85,132,595,000, diff +2,023 (0.0%, 4 lines).

Statement pages (discovery)

FormPages
P&L35
BS33, 34
CF

Statement previews & reconstructed tables

Highlights Yellow row = matched stored evidence label; orange cell = exact number used for that metric (hover row for details). Revenue Operating profit D&A EBITDA Net profit cash debt_short debt_long Assets Equity Operating CF Investing CF

Green / amber / red bars on the label column mark subtotal rows where summed detail lines match the reported total (heuristic). The table under each reconstructed grid lists every check (Σ detail vs reported, status).

P&L

Extracted metrics for this form (this period row)

MetricValue
Revenue208 926.32
Operating profit44 124.96
EBITDA83 574.9
Net profit30 145.62
D&A39 449.9
P&L — PDF page 35
PDF page scan — P&L — 35
P&L PDF page 35

Camelot table (pages 35, primary page 35).

#Joined labelLine item2023-01-012022-01-01
0AMERICA MOVIL, S.A.B. DE C.V. ConsolidatedAMERICA MOVIL, S.A.B. DE C.V.Consolidated
1Ticker: AMX Quarter: 1 Year: 2023Ticker: AMXQuarter: 1 Year: 2023
2[310000] Statement of comprehensive income, profit or loss, by function[310000] Statement of comprehensive income, profit or loss, by function
3of expenseof expense
4Concept Accumulated Current Year Accumulated Previous YearConceptAccumulated Current YearAccumulated Previous Year
52023-01-01 - 2023-03-31 2022-01-01 - 2022-03-312023-01-01 - 2023-03-312022-01-01 - 2022-03-31
6Profit or loss [abstract]Profit or loss [abstract]
7Profit (loss) [abstract]Profit (loss) [abstract]
8Revenue 208,926,320,000 205,492,626,000Revenue208,926,320,000205,492,626,000
9Cost of sales 118,054,021,000 120,360,031,000Cost of sales118,054,021,000120,360,031,000
10Gross profit 90,872,299,000 85,132,595,000Gross profit90,872,299,00085,132,595,000
11Distribution costs 28,924,236,000 28,975,473,000Distribution costs28,924,236,00028,975,473,000
12Administrative expenses 15,033,103,000 15,239,931,000Administrative expenses15,033,103,00015,239,931,000
13Other income 0 0Other income00
14Other expense 2,790,000,000 702,820,000Other expense2,790,000,000702,820,000
15Profit (loss) from operating activities 44,124,960,000 40,214,371,000Profit (loss) from operating activities44,124,960,00040,214,371,000
16Finance income 16,646,362,000 24,528,076,000Finance income16,646,362,00024,528,076,000
17Finance costs 16,272,130,000 17,163,970,000Finance costs16,272,130,00017,163,970,000
18Share of profit (loss) of associates and joint ventures accounted for using equity method (583,144,000) (15,591,000)Share of profit (loss) of associates and joint ventures accounted for using equity method(583,144,000)(15,591,000)
19Profit (loss) before tax 43,916,048,000 47,562,886,000Profit (loss) before tax43,916,048,00047,562,886,000
20Tax income (expense) 12,676,689,000 15,610,073,000Tax income (expense)12,676,689,00015,610,073,000
21Profit (loss) from continuing operations 31,239,359,000 31,952,813,000Profit (loss) from continuing operations31,239,359,00031,952,813,000
22Profit (loss) from discontinued operations 0 17,062,000Profit (loss) from discontinued operations017,062,000
23Profit (loss) 31,239,359,000 31,969,875,000Profit (loss)31,239,359,00031,969,875,000
24Profit (loss), attributable to [abstract]Profit (loss), attributable to [abstract]
25Profit (loss), attributable to owners of parent 30,145,625,000 30,797,058,000Profit (loss), attributable to owners of parent30,145,625,00030,797,058,000
26Profit (loss), attributable to non-controlling interests 1,093,734,000 1,172,817,000Profit (loss), attributable to non-controlling interests1,093,734,0001,172,817,000
27Earnings per share [text block]Earnings per share [text block]
28Earnings per share [abstract]Earnings per share [abstract]
29Earnings per share [line items]Earnings per share [line items]
30Basic earnings per share [abstract]Basic earnings per share [abstract]
31Basic earnings (loss) per share from continuing operations 0.48 0.48Basic earnings (loss) per share from continuing operations0.480.48
32Basic earnings (loss) per share from discontinued operations 0 0Basic earnings (loss) per share from discontinued operations00
33Total basic earnings (loss) per share 0.48 0.48Total basic earnings (loss) per share0.480.48
34Diluted earnings per share [abstract]Diluted earnings per share [abstract]
35Diluted earnings (loss) per share from continuing operations 0.48 0.48Diluted earnings (loss) per share from continuing operations0.480.48
36Diluted earnings (loss) per share from discontinued operations 0 0Diluted earnings (loss) per share from discontinued operations00
37Total diluted earnings (loss) per share 0.48 0.48Total diluted earnings (loss) per share0.480.48

Subtotals vs summed lines (heuristic)

For each recognised total/subtotal row, amounts in the detected reporting column are summed over preceding detail rows until another subtotal or a lookback limit. This mirrors coarse PHP-style checks; it is not a full chart-of-accounts reconciliation.

RowLabel (trimmed)Σ detailReported|Δ|/scaleStatus
10Gross profit 90,872,299,000 85,132,595,00085.133e985.133e90.0000OK (4 lines)

BS

Extracted metrics for this form (this period row)

MetricValue
Cash37 728.92
Debt Short227 841.24
Debt Long435 128.94
Assets1 593 340.96
Equity345 951.02
Net debt625 241.26
BS — PDF page 33
PDF page scan — BS — 33
BS PDF page 33

Camelot table (pages 33, primary page 33).

#Joined labelLine item2023-03-312022-12-31
0AMERICA MOVIL, S.A.B. DE C.V. ConsolidatedAMERICA MOVIL, S.A.B. DE C.V.Consolidated
1Ticker: AMX Quarter: 1 Year: 2023Ticker: AMXQuarter: 1 Year: 2023
2[210000] Statement of financial position, current/non-current[210000] Statement of financial position, current/non-current
3Concept Close Current Close PreviousConceptClose CurrentClose Previous
4Quarter ExerciseQuarterExercise
52023-03-31 2022-12-312023-03-312022-12-31
6Statement of financial position [abstract]Statement of financial position [abstract]
7Assets [abstract]Assets [abstract]
8Current assets [abstract]Current assets [abstract]
9Cash and cash equivalents 37,728,918,000 33,700,949,000Cash and cash equivalents37,728,918,00033,700,949,000
10Trade and other current receivables 149,748,069,000 154,764,228,000Trade and other current receivables149,748,069,000154,764,228,000
11Current tax assets, current 47,097,722,000 46,947,187,000Current tax assets, current47,097,722,00046,947,187,000
12Other current financial assets 95,854,373,000 91,030,791,000Other current financial assets95,854,373,00091,030,791,000
13Current inventories 23,398,919,000 23,995,133,000Current inventories23,398,919,00023,995,133,000
14Current biological assets 0 0Current biological assets00
15Other current non-financial assets 22,901,096,000 10,565,422,000Other current non-financial assets22,901,096,00010,565,422,000
16Total current assets other than non-current assets or disposal groups classified as held for sale or as held for 376,729,097,000 361,003,710,000Total current assets other than non-current assets or disposal groups classified as held for sale or376,729,097,000361,003,710,000
17distribution to ownersdistribution to owners
18Non-current assets or disposal groups classified as held for sale or as held for distribution to owners 0 0Non-current assets or disposal groups classified as held for sale or as held for distribution to own00
19Total current assets 376,729,097,000 361,003,710,000Total current assets376,729,097,000361,003,710,000
20Non-current assets [abstract]Non-current assets [abstract]
21Trade and other non-current receivables 8,622,472,000 8,724,497,000Trade and other non-current receivables8,622,472,0008,724,497,000
22Current tax assets, non-current 9,682,272,000 9,579,524,000Current tax assets, non-current9,682,272,0009,579,524,000
23Non-current inventories 0 0Non-current inventories00
24Non-current biological assets 0 0Non-current biological assets00
25Other non-current financial assets 10,423,416,000 6,981,149,000Other non-current financial assets10,423,416,0006,981,149,000
26Investments accounted for using equity method 0 0Investments accounted for using equity method00
27Investments in subsidiaries, joint ventures and associates 23,845,150,000 23,975,462,000Investments in subsidiaries, joint ventures and associates23,845,150,00023,975,462,000
28Property, plant and equipment 624,723,636,000 657,226,210,000Property, plant and equipment624,723,636,000657,226,210,000
29Investment property 0 0Investment property00
30Right-of-use assets that do not meet definition of investment property 120,148,456,000 121,874,096,000Right-of-use assets that do not meet definition of investment property120,148,456,000121,874,096,000
31Goodwill 138,255,128,000 141,121,365,000Goodwill138,255,128,000141,121,365,000
32Intangible assets other than goodwill 123,503,569,000 128,893,422,000Intangible assets other than goodwill123,503,569,000128,893,422,000
33Deferred tax assets 128,111,206,000 128,717,811,000Deferred tax assets128,111,206,000128,717,811,000
34Other non-current non-financial assets 29,296,562,000 30,002,098,000Other non-current non-financial assets29,296,562,00030,002,098,000
35Total non-current assets 1,216,611,867,000 1,257,095,634,000Total non-current assets1,216,611,867,0001,257,095,634,000
36Total assets 1,593,340,964,000 1,618,099,344,000Total assets1,593,340,964,0001,618,099,344,000
37Equity and liabilities [abstract]Equity and liabilities [abstract]
38Liabilities [abstract]Liabilities [abstract]
39Current liabilities [abstract]Current liabilities [abstract]
40Trade and other current payables 218,113,157,000 208,741,915,000Trade and other current payables218,113,157,000208,741,915,000
41Current tax liabilities, current 62,726,290,000 63,061,711,000Current tax liabilities, current62,726,290,00063,061,711,000
42Other current financial liabilities 198,347,587,000 127,355,760,000Other current financial liabilities198,347,587,000127,355,760,000
43Current lease liabilities 29,493,656,000 32,902,237,000Current lease liabilities29,493,656,00032,902,237,000
44Other current non-financial liabilities 0 0Other current non-financial liabilities00
45Current provisions [abstract]Current provisions [abstract]
46Current provisions for employee benefits 18,301,460,000 17,342,822,000Current provisions for employee benefits18,301,460,00017,342,822,000
47Other current provisions 38,642,892,000 39,472,509,000Other current provisions38,642,892,00039,472,509,000
48Total current provisions 56,944,352,000 56,815,331,000Total current provisions56,944,352,00056,815,331,000
49Total current liabilities other than liabilities included in disposal groups classified as held for sale 565,625,042,000 488,876,954,000Total current liabilities other than liabilities included in disposal groups classified as held for 565,625,042,000488,876,954,000
50Liabilities included in disposal groups classified as held for sale 0 0Liabilities included in disposal groups classified as held for sale00
51Total current liabilities 565,625,042,000 488,876,954,000Total current liabilities565,625,042,000488,876,954,000
52Non-current liabilities [abstract]Non-current liabilities [abstract]
53Trade and other non-current payables 2,330,211,000 2,556,103,000Trade and other non-current payables2,330,211,0002,556,103,000
54Current tax liabilities, non-current 0 0Current tax liabilities, non-current00

Subtotals vs summed lines (heuristic)

For each recognised total/subtotal row, amounts in the detected reporting column are summed over preceding detail rows until another subtotal or a lookback limit. This mirrors coarse PHP-style checks; it is not a full chart-of-accounts reconciliation.

RowLabel (trimmed)Σ detailReported|Δ|/scaleStatus
16Total current assets other than non-current assets or disposal groups classified as held for sale or as held for 376,729,097,000 361,003,710,000361.004e9361.004e90.0000OK (9 lines)
35Total non-current assets 1,216,611,867,000 1,257,095,634,0001257.096e91257.096e90.0000OK (14 lines)
49Total current liabilities other than liabilities included in disposal groups classified as held for sale 565,625,042,000 488,876,954,0002163.792e9488.877e90.7741Mismatch (9 lines)
BS — PDF page 34
PDF page scan — BS — 34
BS PDF page 34

Camelot table (pages 34, primary page 34).

#Joined labelLine item2023-03-312022-12-31
0AMERICA MOVIL, S.A.B. DE C.V. ConsolidatedAMERICA MOVIL, S.A.B. DE C.V.Consolidated
1Ticker: AMX Quarter: 1 Year: 2023Ticker: AMXQuarter: 1 Year: 2023
2Concept Close Current Close PreviousConceptClose CurrentClose Previous
3Quarter ExerciseQuarterExercise
42023-03-31 2022-12-312023-03-312022-12-31
5Other non-current financial liabilities 332,860,562,000 408,565,066,000Other non-current financial liabilities332,860,562,000408,565,066,000
6Non-current lease liabilities 102,268,375,000 101,246,574,000Non-current lease liabilities102,268,375,000101,246,574,000
7Other non-current non-financial liabilities 0 0Other non-current non-financial liabilities00
8Non-current provisions [abstract]Non-current provisions [abstract]
9Non-current provisions for employee benefits 146,066,506,000 137,923,317,000Non-current provisions for employee benefits146,066,506,000137,923,317,000
10Other non-current provisions 10,498,687,000 10,799,997,000Other non-current provisions10,498,687,00010,799,997,000
11Total non-current provisions 156,565,193,000 148,723,314,000Total non-current provisions156,565,193,000148,723,314,000
12Deferred tax liabilities 24,420,897,000 30,302,060,000Deferred tax liabilities24,420,897,00030,302,060,000
13Total non-current liabilities 618,445,238,000 691,393,117,000Total non-current liabilities618,445,238,000691,393,117,000
14Total liabilities 1,184,070,280,000 1,180,270,071,000Total liabilities1,184,070,280,0001,180,270,071,000
15Equity [abstract]Equity [abstract]
16Issued capital 95,364,945,000 95,365,329,000Issued capital95,364,945,00095,365,329,000
17Share premium 0 0Share premium00
18Treasury shares 0 0Treasury shares00
19Retained earnings 509,787,278,000 505,483,717,000Retained earnings509,787,278,000505,483,717,000
20Other reserves (259,201,206,000) (227,044,342,000)Other reserves(259,201,206,000)(227,044,342,000)
21Total equity attributable to owners of parent 345,951,017,000 373,804,704,000Total equity attributable to owners of parent345,951,017,000373,804,704,000
22Non-controlling interests 63,319,667,000 64,024,569,000Non-controlling interests63,319,667,00064,024,569,000
23Total equity 409,270,684,000 437,829,273,000Total equity409,270,684,000437,829,273,000
24Total equity and liabilities 1,593,340,964,000 1,618,099,344,000Total equity and liabilities1,593,340,964,0001,618,099,344,000

Subtotals vs summed lines (heuristic)

For each recognised total/subtotal row, amounts in the detected reporting column are summed over preceding detail rows until another subtotal or a lookback limit. This mirrors coarse PHP-style checks; it is not a full chart-of-accounts reconciliation.

RowLabel (trimmed)Σ detailReported|Δ|/scaleStatus
13Total non-current liabilities 618,445,238,000 691,393,117,000837.560e9691.393e90.1745Mismatch (9 lines)

Formulas used